2 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$15k
$45k
$80k
$115k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$73,745
Operating Expenses
$29,330
Operating Income
$44,415
Net Effective Rent
$36,000
Profit (Cash Flow)
$8,415
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Revenue Appreciation
3%
Loading...
Cash on Cash Return
127.49%
Payback Period Days
286